Flat HA9 2 beds 2 baths

581 North End Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£50,470

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,424	£35,955	£36,495	£37,407	£38,342	£183,623
Total Expenses	£24,043	£24,146	£24,241	£24,374	£24,510	£121,315
Profit Before Tax	£11,381	£11,809	£12,254	£13,033	£13,832	£62,309
Profit After Tax	£9,219	£9,565	£9,925	£10,557	£11,204	£50,470
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£9,224	£21,066	£30,453	£37,873	£30,234	£128,851
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change